Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -0.20 | 64.80 | -41.06 |
| EBIT | -0.20 | 64.80 | -41.06 |
| Other financial expenses | -0.05 | -0.00 | -0.00 |
| Pre-tax profit | -0.25 | 64.80 | -41.06 |
| Net earnings | -0.25 | 64.80 | -41.06 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Holdings in group member companies | 40.00 | ||
| Investments total | 40.00 | ||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 105.00 | 66.64 | |
| Short term receivables total | 105.00 | 66.64 | |
| Cash and bank deposits | 0.05 | 0.05 | 0.05 |
| Cash and cash equivalents | 0.05 | 0.05 | 0.05 |
| Balance sheet total (assets) | 40.05 | 105.05 | 66.69 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -0.25 | 64.55 | |
| Profit of the financial year | -0.25 | 64.80 | -41.06 |
| Shareholders equity total | 39.75 | 104.55 | 63.49 |
| Non-current liabilities total | |||
| Current owed to participating | 0.30 | 0.50 | 3.20 |
| Current liabilities total | 0.30 | 0.50 | 3.20 |
| Balance sheet total (liabilities) | 40.05 | 105.05 | 66.69 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.